[OMESTI] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 11.87%
YoY- -48.15%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 419,600 407,485 409,617 346,839 298,081 313,615 306,799 5.35%
PBT -27,077 -9,323 31,164 -23,481 -10,988 -22,474 13,189 -
Tax 966 -5,897 -4,561 -4,198 -3,485 -7,214 -1,142 -
NP -26,111 -15,220 26,603 -27,679 -14,473 -29,688 12,047 -
-
NP to SH -19,901 -12,083 25,258 -31,312 -21,135 -16,079 14,149 -
-
Tax Rate - - 14.64% - - - 8.66% -
Total Cost 445,711 422,705 383,014 374,518 312,554 343,303 294,752 7.12%
-
Net Worth 269,649 258,406 259,599 0 175,587 194,395 210,599 4.20%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 269,649 258,406 259,599 0 175,587 194,395 210,599 4.20%
NOSH 429,564 386,546 386,999 299,736 185,374 186,363 185,615 14.99%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -6.22% -3.74% 6.49% -7.98% -4.86% -9.47% 3.93% -
ROE -7.38% -4.68% 9.73% 0.00% -12.04% -8.27% 6.72% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 103.95 105.42 105.84 115.71 160.80 168.28 165.29 -7.43%
EPS -4.93 -3.13 6.53 -10.45 -11.40 -8.63 7.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.668 0.6685 0.6708 0.00 0.9472 1.0431 1.1346 -8.44%
Adjusted Per Share Value based on latest NOSH - 299,736
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 77.61 75.37 75.76 64.15 55.13 58.00 56.74 5.35%
EPS -3.68 -2.23 4.67 -5.79 -3.91 -2.97 2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4987 0.4779 0.4801 0.00 0.3248 0.3595 0.3895 4.20%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.475 0.52 0.695 0.69 0.80 0.76 1.00 -
P/RPS 0.46 0.49 0.66 0.60 0.50 0.45 0.61 -4.59%
P/EPS -9.63 -16.64 10.65 -6.61 -7.02 -8.81 13.12 -
EY -10.38 -6.01 9.39 -15.14 -14.25 -11.35 7.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 1.04 0.00 0.84 0.73 0.88 -3.51%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 27/11/14 20/11/13 23/11/12 25/11/11 30/11/10 -
Price 0.46 0.52 0.60 0.78 0.69 0.88 0.92 -
P/RPS 0.44 0.49 0.57 0.67 0.43 0.52 0.56 -3.93%
P/EPS -9.33 -16.64 9.19 -7.47 -6.05 -10.20 12.07 -
EY -10.72 -6.01 10.88 -13.39 -16.52 -9.80 8.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.78 0.89 0.00 0.73 0.84 0.81 -2.63%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment